Employees: 03 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 2001-01-04 (25 years)Status: ActiveBusiness sector: Travaux de menuiserie bois et PVCLocation: TINTENIAC (35190), Ille-et-Vilaine
AUBERT - LEBRUN : revenue, balance sheet and financial ratios
AUBERT - LEBRUN is a French company
founded 25 years ago,
specialized in the sector Travaux de menuiserie bois et PVC.
Based in TINTENIAC (35190),
this company of category PME
shows in 2025 a revenue of 1.1 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - AUBERT - LEBRUN (SIREN 434192316)
Indicator
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
1 113 174 €
1 260 006 €
1 130 627 €
976 530 €
1 024 895 €
723 019 €
868 571 €
960 138 €
752 626 €
769 747 €
Net income
76 580 €
106 136 €
133 634 €
55 465 €
75 468 €
-831 €
570 €
808 €
1 170 €
4 631 €
EBITDA
115 741 €
153 585 €
189 359 €
76 671 €
99 253 €
25 984 €
1 599 €
2 152 €
5 354 €
6 020 €
Net margin
6.9%
8.4%
11.8%
5.7%
7.4%
-0.1%
0.1%
0.1%
0.2%
0.6%
Revenue and income statement
In 2025, AUBERT - LEBRUN achieves revenue of 1.1 M€. Revenue is growing positively over 10 years (CAGR: +4.2%). Significant drop of -12% vs 2024. After deducting consumption (515 k€), gross margin stands at 598 k€, i.e. a rate of 54%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 116 k€, representing 10.4% of revenue. This level of operating margin is satisfactory for the sector. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 77 k€, i.e. 6.9% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
1 113 174 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
598 418 €
EBITDA (2025)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
115 741 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
97 628 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
76 580 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
10.3%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 16%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 67%. This high autonomy means the company finances most of its assets through equity, a sign of strength. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.6 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
16.418%
Financial autonomy (2025)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
66.742%
Cash flow / Revenue (2025)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
8.436%
Repayment capacity (2025)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.587
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Debt ratio
36.169
28.992
52.182
44.029
52.664
10.872
12.861
11.62
8.032
16.418
Financial autonomy
58.982
63.993
50.567
51.061
55.32
64.897
68.311
62.825
60.162
66.742
Repayment capacity
11.533
14.313
135.313
219.567
21.89
0.397
0.579
0.281
0.221
0.587
Cash flow / Revenue
0.91%
0.603%
0.09%
0.052%
0.746%
8.034%
6.349%
13.252%
9.727%
8.436%
Sector positioning
Debt ratio
16.422025
2023
2024
2025
Q1: 6.25
Med: 20.21
Q3: 49.17
Good+9 pts over 3 years
In 2025, the debt ratio of AUBERT - LEBRUN (16.42) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
66.74%2025
2023
2024
2025
Q1: 29.98%
Med: 46.27%
Q3: 60.98%
Excellent
In 2025, the financial autonomy of AUBERT - LEBRUN (66.7%) ranks in the top 25% of the sector. This ratio represents the share of equity in total financing. High autonomy reflects financial independence and ability to absorb shocks.
Repayment capacity
0.59 years2025
2023
2024
2025
Q1: 0.0 years
Med: 0.59 years
Q3: 1.56 years
Good+7 pts over 3 years
In 2025, the repayment capacity of AUBERT - LEBRUN (0.59) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 350.58. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 2.6x. Financial charges are adequately covered by operations.
Liquidity ratio (2025)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
350.584
Interest coverage (2025)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
2.608
Liquidity indicators evolution AUBERT - LEBRUN
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
482.545
547.183
420.524
347.432
606.441
315.165
333.64
275.921
239.847
350.584
Interest coverage
1.096
1.009
0.418
12.695
1.997
0.474
0.533
0.467
1.08
2.608
Sector positioning
Liquidity ratio
350.582025
2023
2024
2025
Q1: 161.32
Med: 225.05
Q3: 328.18
Excellent+6 pts over 3 years
In 2025, the liquidity ratio of AUBERT - LEBRUN (350.58) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
2.61x2025
2023
2024
2025
Q1: 0.0x
Med: 1.09x
Q3: 4.3x
Good+13 pts over 3 years
In 2025, the interest coverage of AUBERT - LEBRUN (2.6x) ranks above the median of the sector. This ratio indicates how many times operating income covers interest expenses. This comfortable position offers an appreciable safety margin.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 28 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 29 days. Favorable situation: supplier credit is longer than customer credit by 1 days. Inventory turnover is 41 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 60 days of revenue, i.e. 186 k€ to permanently finance. Over 2016-2025, WCR increased by +103%, requiring additional financing.
Operating WCR (2025)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
186 156 €
Customer credit (2025)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
28 j
Supplier credit (2025)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
29 j
Inventory turnover (2025)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
41 j
WCR in days of revenue (2025)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
60 j
WCR and payment terms evolution AUBERT - LEBRUN
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Operating WCR
91 592 €
134 871 €
204 980 €
117 561 €
163 207 €
212 953 €
175 385 €
107 986 €
209 476 €
186 156 €
Inventory turnover (days)
6
22
10
7
8
23
19
41
41
41
Customer payment term (days)
47
42
79
51
73
59
53
18
29
28
Supplier payment term (days)
15
22
11
36
17
31
17
32
53
29
Positioning of AUBERT - LEBRUN in its sector
Comparison with sector Travaux de menuiserie bois et PVC
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (21 transactions).
This range of 145 129€ to 502 024€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
145k€319k€502k€
319 068 €Range: 145 129€ - 502 024€
NAF 5 année 2025
Valuation evolution
Visualisation creee via abddaf.fr Sources : BODACC & INPI
How is this estimate calculated?
This estimate is based on the analysis of 21 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Travaux de menuiserie bois et PVC)
Compare AUBERT - LEBRUN with other companies in the same sector:
Yes, AUBERT - LEBRUN generated a net profit of 77 k€ in 2025.
Where is the headquarters of AUBERT - LEBRUN ?
The headquarters of AUBERT - LEBRUN is located in TINTENIAC (35190), in the department Ille-et-Vilaine.
Where to find the tax return of AUBERT - LEBRUN ?
The tax return of AUBERT - LEBRUN is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does AUBERT - LEBRUN operate?
AUBERT - LEBRUN operates in the sector Travaux de menuiserie bois et PVC (NAF code 43.32A). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart